[AMOLEK] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -40.07%
YoY- -25.32%
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 183 138 68 275 209 141 69 91.48%
PBT -856 61 686 -3,440 -2,456 -1,930 -1,472 -30.30%
Tax 0 0 0 0 0 0 0 -
NP -856 61 686 -3,440 -2,456 -1,930 -1,472 -30.30%
-
NP to SH -856 61 686 -3,440 -2,456 -1,930 -1,472 -30.30%
-
Tax Rate - 0.00% 0.00% - - - - -
Total Cost 1,039 77 -618 3,715 2,665 2,071 1,541 -23.09%
-
Net Worth 20,302 21,215 21,852 21,168 29,232 29,754 30,203 -23.24%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 20,302 21,215 21,852 21,168 29,232 29,754 30,203 -23.24%
NOSH 1,799 1,799 1,800 1,800 1,800 1,800 1,799 0.00%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -467.76% 44.20% 1,008.82% -1,250.91% -1,175.12% -1,368.79% -2,133.33% -
ROE -4.22% 0.29% 3.14% -16.25% -8.40% -6.49% -4.87% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 10.17 7.67 3.78 15.28 11.61 7.83 3.83 91.64%
EPS -47.56 3.39 38.11 -191.11 -136.44 -107.22 -81.78 -30.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.28 11.79 12.14 11.76 16.24 16.53 16.78 -23.24%
Adjusted Per Share Value based on latest NOSH - 1,799
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 10.68 8.05 3.97 16.04 12.19 8.23 4.03 91.39%
EPS -49.93 3.56 40.02 -200.67 -143.27 -112.58 -85.87 -30.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.8429 12.3754 12.7474 12.348 17.0526 17.3569 17.6185 -23.24%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 20.50 22.20 27.00 28.50 28.75 42.00 28.00 -
P/RPS 201.62 289.47 714.73 186.55 247.62 536.18 730.41 -57.57%
P/EPS -43.10 654.87 70.85 -14.91 -21.07 -39.17 -34.24 16.56%
EY -2.32 0.15 1.41 -6.71 -4.75 -2.55 -2.92 -14.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.88 2.22 2.42 1.77 2.54 1.67 5.89%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 30/08/05 31/05/05 28/02/05 30/11/04 27/08/04 28/05/04 -
Price 19.50 20.00 21.00 28.50 30.75 31.50 45.50 -
P/RPS 191.79 260.78 555.90 186.55 264.84 402.14 1,186.92 -70.30%
P/EPS -41.00 589.97 55.10 -14.91 -22.54 -29.38 -55.64 -18.40%
EY -2.44 0.17 1.81 -6.71 -4.44 -3.40 -1.80 22.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.70 1.73 2.42 1.89 1.91 2.71 -25.83%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment